Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 227 036 | 1 017 926 | 1 317 734 | 1 671 364 | 2 070 327 | 927 050 |
Current Assets | 3 566 478 | 4 624 058 | 5 706 449 | 5 037 931 | 5 466 388 | 1 774 185 |
Debtors | 2 339 442 | 3 606 132 | 4 388 715 | 3 366 567 | 3 396 061 | 847 135 |
Net Assets Liabilities | 2 143 113 | 2 180 590 | 2 105 885 | 2 018 102 | 2 351 653 | -284 218 |
Other Debtors | 2 250 | 2 320 | 2 530 | 2 530 | 2 530 | |
Property Plant Equipment | 494 962 | 483 571 | 522 391 | 652 545 | 724 123 | 53 033 |
|
Other Financial Data |
Audit Fees Expenses | | | | | 15 000 | 15 000 |
Director Remuneration | | | | | 153 050 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | 2 | |
Accrued Liabilities Deferred Income | 610 865 | 1 026 291 | 1 879 701 | 1 813 040 | 1 368 715 | 367 128 |
Accumulated Depreciation Impairment Property Plant Equipment | 917 774 | 986 319 | 1 070 136 | 1 206 319 | 1 333 437 | 71 386 |
Additional Provisions Increase From New Provisions Recognised | | 3 143 | 6 300 | | | |
Amounts Owed By Group Undertakings | 38 379 | 210 776 | 319 351 | 155 564 | 356 104 | 229 352 |
Amounts Owed To Group Undertakings | 100 | 100 | 100 | 100 | 100 | 1 000 |
Comprehensive Income Expense | 6 714 | 37 477 | -74 705 | -87 783 | 333 551 | -634 871 |
Corporation Tax Payable | 2 170 | 9 671 | 14 185 | 1 499 | | |
Creditors | 2 254 836 | 2 794 | 1 188 | 3 654 173 | 3 826 657 | 230 177 |
Deferred Tax Liabilities | 11 557 | 14 700 | 21 000 | 21 000 | 15 000 | 7 000 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 6 667 | 7 300 | | 30 141 | 1 287 549 |
Disposals Investment Property Fair Value Model | | 147 504 | 200 413 | | | |
Disposals Property Plant Equipment | | 11 361 | 9 100 | | 32 773 | 1 944 259 |
Finance Lease Liabilities Present Value Total | | 2 794 | 1 188 | 1 575 | | |
Fixed Assets | 843 028 | 684 133 | 522 540 | 655 344 | 726 922 | 55 831 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 2 297 075 | 2 791 247 | 5 798 907 | 6 540 696 | 5 211 435 | 82 621 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 75 212 | 91 117 | 136 183 | 157 259 | 25 498 |
Investment Property | 347 917 | 200 413 | | | | |
Investment Property Fair Value Model | 347 917 | 200 413 | | | | |
Investments Fixed Assets | 149 | 149 | 149 | 2 799 | 2 799 | 2 798 |
Investments In Group Undertakings | 149 | 149 | 149 | 2 799 | 2 799 | 2 798 |
Net Assets Liabilities Subsidiaries | -1 936 | -7 820 | 43 999 | 27 712 | 8 563 | 4 377 |
Net Current Assets Liabilities | 1 311 642 | 1 513 951 | 1 605 533 | 1 383 758 | 1 639 731 | -102 872 |
Number Shares Issued Fully Paid | | 148 332 | 148 332 | 148 332 | 148 332 | 148 332 |
Other Taxation Social Security Payable | 48 592 | 68 637 | 87 334 | 93 590 | 89 445 | 31 433 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 508 083 | 695 565 | 706 658 | 847 340 | 866 019 | 164 154 |
Profit Loss | 9 060 | 37 477 | -74 705 | -58 143 | 333 551 | -634 871 |
Profit Loss Subsidiaries | 1 938 | 5 884 | -51 819 | 16 287 | 24 474 | -7 224 |
Property Plant Equipment Gross Cost | 1 412 736 | 1 469 890 | 1 592 527 | 1 858 864 | 2 057 560 | 124 419 |
Provisions | 11 557 | 14 700 | 21 000 | 21 000 | 15 000 | 7 000 |
Provisions For Liabilities Balance Sheet Subtotal | 11 557 | 14 700 | 21 000 | 21 000 | 15 000 | 7 000 |
Total Additions Including From Business Combinations Property Plant Equipment | | 68 515 | 131 737 | 266 337 | 231 469 | 11 118 |
Total Assets Less Current Liabilities | 2 154 670 | 2 198 084 | 2 128 073 | 2 039 102 | 2 366 653 | -47 041 |
Total Borrowings | 150 000 | 5 363 | | | | |
Trade Creditors Trade Payables | 1 253 578 | 1 856 834 | 1 878 238 | 1 596 217 | 2 282 331 | 1 457 673 |
Trade Debtors Trade Receivables | 1 790 730 | 2 697 471 | 3 360 176 | 2 361 133 | 2 160 817 | 332 934 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | -6 000 | -8 000 |
Applicable Tax Rate | | | | | 19 | 19 |
Average Number Employees During Period | | | | 112 | 112 | 47 |
Bank Borrowings | | | | | | 250 000 |
Bank Borrowings Overdrafts | | | | | | 230 177 |
Cash Cash Equivalents Cash Flow Value | | | | | 2 070 327 | |
Corporation Tax Recoverable | | | | | 10 591 | 9 801 |
Current Tax For Period | | | | | 10 354 | 3 742 |
Depreciation Amortisation Expense | | | | | 157 259 | 25 498 |
Depreciation Expense Property Plant Equipment | | | | | 157 259 | 25 498 |
Dividends Paid | | | | | | 2 001 000 |
Dividends Paid Classified As Financing Activities | | | | | | -2 001 000 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | 200 540 | -126 752 |
Further Item Operating Income Component Total Other Operating Income | | | | | | 148 891 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | -100 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -59 726 | 18 435 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 175 558 | -1 970 323 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 181 637 | 2 421 384 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | -1 548 | |
Gain Loss On Disposals Property Plant Equipment | | | | | -1 548 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -22 444 | -2 952 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 398 963 | -1 143 277 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 9 | |
Interest Payable Similar Charges Finance Costs | | | | | 9 | |
Net Cash Flows From Used In Financing Activities | | | | | 202 115 | 1 623 348 |
Net Cash Flows From Used In Investing Activities | | | | | 229 706 | -645 593 |
Net Cash Flows From Used In Operating Activities | | | | | -830 784 | 165 522 |
Net Cash Generated From Operations | | | | | -853 237 | 162 570 |
Net Interest Received Paid Classified As Investing Activities | | | | | -679 | |
Operating Profit Loss | | | | | 337 235 | |
Other Deferred Tax Expense Credit | | | | | -6 000 | -8 000 |
Other Interest Receivable Similar Income Finance Income | | | | | 679 | |
Par Value Share | | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -1 575 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 42 393 | 16 708 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | -250 000 |
Proceeds From Sales Property Plant Equipment | | | | | -1 084 | -656 710 |
Profit Loss On Ordinary Activities Before Tax | | | | | 337 905 | -639 129 |
Purchase Property Plant Equipment | | | | | -231 469 | -11 118 |
Recoverable Value-added Tax | | | | | | 56 403 |
Social Security Costs | | | | | 359 202 | 157 727 |
Staff Costs Employee Benefits Expense | | | | | 3 421 469 | 1 415 500 |
Tax Decrease From Utilisation Tax Losses | | | | | 74 277 | 80 380 |
Tax Expense Credit Applicable Tax Rate | | | | | 64 202 | -121 435 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 21 708 | 2 695 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | -11 633 | 199 120 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 4 354 | -4 258 |
Total Operating Lease Payments | | | | | 152 922 | 80 601 |
Turnover Revenue | | | | | 15 937 539 | 2 645 154 |
Wages Salaries | | | | | 3 019 874 | 1 241 065 |